Flat M4 1 bed 1 bath

Blossom Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£93,482First Year

Profit From Rental Income

After 5 Years

£17,551

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£77,264

↗ 26%After 5 Years

Return On Investment

101%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,500	£19,792	£20,287	£20,794	£21,418	£101,793
Total Expenses	£15,851	£15,926	£16,018	£16,113	£16,218	£80,125
Profit Before Tax	£3,649	£3,867	£4,269	£4,682	£5,201	£21,668
Profit After Tax	£2,956	£3,132	£3,458	£3,792	£4,212	£17,551
Change In Property Value	£8,999	£9,268	£17,502	£20,143	£21,352	£77,264
Net Return	£11,955	£12,401	£20,960	£23,935	£25,564	£94,814
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	13%	13%	22%	26%	27%	101%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change